| Revenue | DKK 88K | -64% |
| EBITDA | DKK 88K | -64% |
| Net profit | DKK 215K | -44% |
| Total assets | DKK 3M | +8% |
| Equity | DKK 2,5M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -45 | -76 | -92 | -8 | -15 | -139 | -161 | -265 | 200 | 200 | 225 | 155 | 247 | 88 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -45 | -76 | -92 | -8 | -15 | -139 | -161 | -265 | 200 | 200 | 225 | 155 | 247 | 88 |
| Depreciation & amort. | -0 | -0 | -0 | -7 | -182 | -182 | -182 | -231 | -231 | -56 | -56 | -56 | -56 | -56 |
| EBIT | -45 | -76 | -92 | -15 | -197 | -321 | -343 | -495 | -30 | 145 | 169 | 99 | 191 | 32 |
| Net financials | 78 | 155 | 179 | 127 | 158 | -536 | -2.396 | -591 | -35 | -120 | 556 | 237 | 241 | 199 |
| Profit before tax | 33 | 79 | 87 | 111 | -39 | -857 | -2.739 | -1.086 | -65 | 25 | 726 | 336 | 433 | 232 |
| Tax | 1 | -0 | 0 | -6 | 6 | -0 | -0 | -0 | -2 | -0 | -165 | 30 | 51 | 17 |
| Net profit | 32 | 79 | 87 | 117 | -44 | -857 | -2.739 | -1.086 | -63 | 25 | 891 | 307 | 382 | 215 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.737 | 2.814 | 2.909 | 4.920 | 7.368 | 10.302 | 12.095 | 5.012 | 4.145 | 4.274 | 3.307 | 2.901 | 2.744 | 2.952 |
| Equity | 2.712 | 2.791 | 2.876 | 2.995 | 5.449 | 4.591 | 1.851 | 766 | 703 | 728 | 1.619 | 1.925 | 2.308 | 2.522 |
| Long-term debt | 0 | 0 | 0 | 1.811 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 24 | 23 | 33 | 114 | 1.919 | 5.711 | 10.244 | 4.247 | 3.443 | 3.547 | 1.689 | 976 | 436 | 430 |
| Total debt | 24 | 23 | 33 | 1.925 | 1.919 | 5.711 | 10.244 | 4.247 | 3.443 | 3.547 | 1.689 | 976 | 436 | 430 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Management | Management | 2018 | — | — |
CL Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Torkel Baden Olrik | Management | 0 companies |
| Christian Lysehøj | Management | 0 companies |
| Philip Søren Thorsen | Chairman | 0 companies |
| Anders Valentin | Chairman | 0 companies |